Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KD VÆRKTØJ ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   0.8% 0.9% 1.0% 1.0% 0.9% 1.0% 9.4% 9.2%   Credit score (0-100)   93 90 85 85 89 84 26 27   Credit rating   AA A A A A A BB BB   Credit limit (kDKK)   292.4 237.1 148.5 163.2 251.0 151.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,200 2,073 1,827 2,126 2,272 1,848 0.0 0.0   EBITDA   1,002 864 767 794 913 488 0.0 0.0   EBIT   894 756 670 745 900 478 0.0 0.0   Pre-tax profit (PTP)   879.9 773.6 677.8 762.8 847.3 492.2 0.0 0.0   Net earnings   688.7 601.0 530.6 595.0 660.9 384.0 0.0 0.0   Pre-tax profit without non-rec. items   880 774 678 763 847 492 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,512 1,404 1,342 1,293 1,280 1,271 0.0 0.0   Shareholders equity total   2,345 2,266 2,196 2,291 2,452 2,236 1,586 1,586   Interest-bearing liabilities   368 323 278 234 189 147 0.0 0.0   Balance sheet total (assets)   3,329 3,105 3,253 3,041 3,139 2,828 1,586 1,586   Net Debt   -414 -574 -348 -156 -413 -674 -1,586 -1,586     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,200 2,073 1,827 2,126 2,272 1,848 0.0 0.0   Gross profit growth   -6.1% -5.8% -11.9% 16.4% 6.8% -18.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,329 3,105 3,253 3,041 3,139 2,828 1,586 1,586   Balance sheet change%   -10.8% -6.7% 4.8% -6.5% 3.2% -9.9% -43.9% 0.0%   Added value   1,001.8 864.0 767.3 793.6 948.0 487.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -216 -216 -160 -97 -26 -19 -1,271 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   40.6% 36.5% 36.7% 35.1% 39.6% 25.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   25.3% 24.3% 21.6% 24.5% 29.1% 16.7% 0.0% 0.0%   ROI %   30.7% 28.4% 26.1% 29.6% 33.4% 19.0% 0.0% 0.0%   ROE %   28.5% 26.1% 23.8% 26.5% 27.9% 16.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   70.4% 73.0% 67.5% 75.3% 78.1% 79.1% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -41.3% -66.4% -45.3% -19.7% -45.2% -138.1% 0.0% 0.0%   Gearing %   15.7% 14.3% 12.7% 10.2% 7.7% 6.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 2.2% 2.4% 3.0% 24.8% 4.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   3.0 3.4 2.4 3.4 3.9 3.7 0.0 0.0   Current Ratio   3.2 3.7 2.6 3.8 4.4 4.3 0.0 0.0   Cash and cash equivalent   781.8 897.2 626.1 389.8 602.0 820.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   1,015.9 971.0 901.6 983.5 1,174.9 917.2 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0